[MERIDIAN] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 212.59%
YoY- 309.84%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 139,886 114,259 64,715 169,448 108,919 60,941 23,917 224.27%
PBT 21,043 14,028 6,631 35,432 12,035 4,241 705 860.24%
Tax -5,035 -3,347 -1,495 -7,415 -3,072 -1,008 0 -
NP 16,008 10,681 5,136 28,017 8,963 3,233 705 700.33%
-
NP to SH 16,008 10,681 5,136 28,017 8,963 3,233 705 700.33%
-
Tax Rate 23.93% 23.86% 22.55% 20.93% 25.53% 23.77% 0.00% -
Total Cost 123,878 103,578 59,579 141,431 99,956 57,708 23,212 205.07%
-
Net Worth 206,999 209,074 199,621 194,940 177,440 173,033 167,437 15.17%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 14,628 - - - 8,371 - - -
Div Payout % 91.38% - - - 93.40% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 206,999 209,074 199,621 194,940 177,440 173,033 167,437 15.17%
NOSH 459,999 454,510 453,684 453,349 454,974 455,352 440,625 2.90%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 11.44% 9.35% 7.94% 16.53% 8.23% 5.31% 2.95% -
ROE 7.73% 5.11% 2.57% 14.37% 5.05% 1.87% 0.42% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 30.41 25.14 14.26 37.38 23.94 13.38 5.43 215.03%
EPS 3.48 2.35 1.13 6.18 1.97 0.71 0.16 677.72%
DPS 3.18 0.00 0.00 0.00 1.84 0.00 0.00 -
NAPS 0.45 0.46 0.44 0.43 0.39 0.38 0.38 11.92%
Adjusted Per Share Value based on latest NOSH - 446,229
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 61.24 50.02 28.33 74.18 47.68 26.68 10.47 224.28%
EPS 7.01 4.68 2.25 12.26 3.92 1.42 0.31 698.14%
DPS 6.40 0.00 0.00 0.00 3.66 0.00 0.00 -
NAPS 0.9062 0.9152 0.8739 0.8534 0.7768 0.7575 0.733 15.17%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.74 0.79 0.70 0.70 0.67 0.72 0.64 -
P/RPS 2.43 3.14 4.91 1.87 2.80 5.38 11.79 -65.07%
P/EPS 21.26 33.62 61.83 11.33 34.01 101.41 400.00 -85.83%
EY 4.70 2.97 1.62 8.83 2.94 0.99 0.25 605.77%
DY 4.30 0.00 0.00 0.00 2.75 0.00 0.00 -
P/NAPS 1.64 1.72 1.59 1.63 1.72 1.89 1.68 -1.59%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 22/08/13 23/05/13 28/02/13 30/11/12 28/08/12 25/05/12 -
Price 0.765 0.78 0.80 0.70 0.67 0.69 0.73 -
P/RPS 2.52 3.10 5.61 1.87 2.80 5.16 13.45 -67.22%
P/EPS 21.98 33.19 70.67 11.33 34.01 97.18 456.25 -86.73%
EY 4.55 3.01 1.42 8.83 2.94 1.03 0.22 652.07%
DY 4.16 0.00 0.00 0.00 2.75 0.00 0.00 -
P/NAPS 1.70 1.70 1.82 1.63 1.72 1.82 1.92 -7.78%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment